₹173.90 ($1.81)

-0.35 (-0.20%)

BSE · Industrials · Conglomerates · Tech Score Neutral · Power 53 · ₹29.6B mcap · 40M float · 0.065% daily turnover

Analysis Technicals Weather Peers

Revenue

$5.3B +35.3% ▲

5Y CAGR: +52.9%

Gross Profit

$1.9B +83.6% ▲

5Y CAGR: +33.1%

Operating Income

$1.4B +100.8% ▲

5Y CAGR: +39.3%

Net Income

$874M +32.2% ▲

5Y CAGR: +34.6%

EPS (Diluted)

$5.16 +32.3% ▲

5Y CAGR: +34.8%

EBITDA

$2.2B +46.3% ▲

5Y CAGR: +45.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$724M	$1.2B	$2.9B	$3.9B	$5.3B
YoY Growth	+14.7%	+70.0%	+132.8%	+36.2%	+35.3%
Cost of Revenue	$212M	$498M	$1.2B	$2.9B	$3.4B
Gross Profit	$512M	$617M	$1.7B	$1.0B	$1.9B
Gross Margin	70.7%	50.1%	59.2%	26.4%	35.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$22M	$77M	$129M	$45M	$475M
Operating Expenses	$212M	$308M	$35M	$356M	$475M
Operating Income	$301M	$446M	$1.7B	$705M	$1.4B
Operating Margin	41.5%	36.2%	57.9%	18.1%	26.8%
Interest Expense	$227M	$46M	$252M	$672M	$1.1B
Income Before Tax	$12.7B	$660M	$1.1B	$743M	$1.0B
Tax Expense	$2.2B	$181M	$215M	$82M	$130M
Net Income	$10.6B	$479M	$855M	$661M	$874M
Net Margin	1459.2%	38.9%	29.8%	16.9%	16.5%
EPS (Diluted)	$62.35	$2.83	$5.04	$3.90	$5.16
EBITDA	$13.1B	$754M	$1.4B	$1.5B	$2.2B
Shares Outstanding	169M	169M	169M	170M	169M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.2B	$2.1B	-$69M	$664M	$997M	$535M	$1.9B	$1.9B
Cost of Revenue	$649M	$1.7B	$100M	$276M	$192M	$207M	$331M	$2.6B
Gross Profit	$557M	$645M	-$170M	$388M	$806M	$328M	$1.6B	-$706M
Gross Margin	46.2%	31.1%	244.2%	58.4%	80.8%	61.3%	82.6%	-38.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$80M	$0	$0	$93M	$86M	$93M	$241M	$39M
Operating Expenses	$80M	$10M	$148M	$14M	$128M	$151M	$241M	$39M
Operating Income	$477M	$270M	-$318M	$375M	$678M	$177M	$1.3B	-$745M
Operating Margin	39.5%	13.0%	457.3%	56.4%	68.0%	33.0%	69.8%	-40.2%
Interest Expense	$111M	$146M	$194M	$222M	$233M	$264M	$276M	$289M
Income Before Tax	$605M	$388M	-$279M	$28M	$875M	$39M	$1.3B	-$1.2B
Tax Expense	$129M	$66M	-$68M	-$46M	$132M	-$73M	$378M	-$306M
Net Income	$475M	$322M	-$210M	$74M	$743M	$112M	$938M	-$920M
Net Margin	39.4%	15.5%	302.7%	11.1%	74.5%	21.0%	49.5%	-49.6%
EPS (Diluted)	$2.81	$1.90	$-1.24	$0.44	$4.39	$0.66	$5.53	$-5.43
EBITDA	$731M	$554M	-$49M	$276M	$1.1B	$351M	$1.4B	-$894M
Shares Outstanding	169M	170M	170M	168M	169M	170M	169M	169M

ELPROINTL.BO BSE